[SOLID] QoQ Annualized Quarter Result on 31-Oct-2020 [#2]

Stock
[SOLID] SOLID AUTOMOTIVE BHD
Announcement Date
30-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Oct-2020 [#2]
Profit Trend
QoQ- -9.25%
YoY- 332.47%
Quarter Report
Latest QR
Upcoming QR
SOLID's Result
SOLID's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 233,780 304,213 305,069 299,806 294,488 244,678 267,433 -8.58%
PBT 5,080 17,327 14,932 10,198 10,748 -5,456 3,305 33.22%
Tax -1,052 -1,902 -881 -780 -380 -1,206 -604 44.81%
NP 4,028 15,425 14,050 9,418 10,368 -6,662 2,701 30.56%
-
NP to SH 4,076 15,461 14,053 9,402 10,360 -7,079 2,116 54.87%
-
Tax Rate 20.71% 10.98% 5.90% 7.65% 3.54% - 18.28% -
Total Cost 229,752 288,788 291,018 290,388 284,120 251,340 264,732 -9.02%
-
Net Worth 181,780 181,780 178,330 146,626 146,626 141,166 149,009 14.18%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 181,780 181,780 178,330 146,626 146,626 141,166 149,009 14.18%
NOSH 519,371 519,371 519,371 405,644 405,644 396,148 393,271 20.39%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 1.72% 5.07% 4.61% 3.14% 3.52% -2.72% 1.01% -
ROE 2.24% 8.51% 7.88% 6.41% 7.07% -5.01% 1.42% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 45.01 58.57 76.98 75.65 74.31 62.40 68.20 -24.21%
EPS 0.80 3.41 3.55 2.38 2.60 -1.81 0.53 31.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.45 0.37 0.37 0.36 0.38 -5.33%
Adjusted Per Share Value based on latest NOSH - 405,644
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 45.01 58.57 58.74 57.72 56.70 47.11 51.49 -8.58%
EPS 0.80 3.41 2.71 1.81 1.99 -1.36 0.41 56.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.3434 0.2823 0.2823 0.2718 0.2869 14.18%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 0.255 0.275 0.195 0.195 0.215 0.305 0.26 -
P/RPS 0.57 0.47 0.25 0.26 0.29 0.49 0.38 31.06%
P/EPS 32.49 9.24 5.50 8.22 8.22 -16.89 48.18 -23.11%
EY 3.08 10.82 18.19 12.17 12.16 -5.92 2.08 29.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.79 0.43 0.53 0.58 0.85 0.68 4.84%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 29/09/21 29/07/21 30/03/21 30/12/20 29/09/20 30/07/20 30/04/20 -
Price 0.26 0.255 0.225 0.245 0.20 0.215 0.305 -
P/RPS 0.58 0.44 0.29 0.32 0.27 0.34 0.45 18.45%
P/EPS 33.13 8.57 6.34 10.33 7.65 -11.91 56.52 -29.98%
EY 3.02 11.67 15.76 9.68 13.07 -8.40 1.77 42.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.50 0.66 0.54 0.60 0.80 -5.06%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment